Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.13% first-year return on $84,294 initial cash invested.
-4.13%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$3,106
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,396 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,294
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,106
Total Expenses
$3,396
Mortgage P&I
66%
$2,053
Property Taxes
13%
$392
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0